[NOVAMSC] YoY TTM Result on 2015-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 65,263 87,335 52,810 31,776 32,846 29,383 34,441 11.24% YoY % -25.27% 65.38% 66.19% -3.26% 11.79% -14.69% - Horiz. % 189.49% 253.58% 153.33% 92.26% 95.37% 85.31% 100.00%
PBT -4,118 -22,981 1,188 894 806 -4,504 -4,362 -0.95% YoY % 82.08% -2,034.43% 32.89% 10.92% 117.90% -3.26% - Horiz. % 94.41% 526.85% -27.24% -20.50% -18.48% 103.26% 100.00%
Tax -182 1,083 -40 -3 -1 0 -5 82.00% YoY % -116.81% 2,807.50% -1,233.33% -200.00% 0.00% 0.00% - Horiz. % 3,640.00% -21,660.00% 800.00% 60.00% 20.00% -0.00% 100.00%
NP -4,300 -21,898 1,148 891 805 -4,504 -4,367 -0.26% YoY % 80.36% -2,007.49% 28.84% 10.68% 117.87% -3.14% - Horiz. % 98.47% 501.44% -26.29% -20.40% -18.43% 103.14% 100.00%
NP to SH -1,445 -19,139 736 2,558 1,400 -4,491 -4,052 -15.78% YoY % 92.45% -2,700.41% -71.23% 82.71% 131.17% -10.83% - Horiz. % 35.66% 472.33% -18.16% -63.13% -34.55% 110.83% 100.00%
Tax Rate - % - % 3.37 % 0.34 % 0.12 % - % - % - YoY % 0.00% 0.00% 891.18% 183.33% 0.00% 0.00% - Horiz. % 0.00% 0.00% 2,808.33% 283.33% 100.00% - -
Total Cost 69,563 109,233 51,662 30,885 32,041 33,887 38,808 10.21% YoY % -36.32% 111.44% 67.27% -3.61% -5.45% -12.68% - Horiz. % 179.25% 281.47% 133.12% 79.58% 82.56% 87.32% 100.00%
Net Worth 43,262 40,994 54,338 263,599 12,272 24,999 101,150 -13.19% YoY % 5.53% -24.56% -79.39% 2,047.85% -50.91% -75.28% - Horiz. % 42.77% 40.53% 53.72% 260.60% 12.13% 24.72% 100.00%
Dividend 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 0 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 43,262 40,994 54,338 263,599 12,272 24,999 101,150 -13.19% YoY % 5.53% -24.56% -79.39% 2,047.85% -50.91% -75.28% - Horiz. % 42.77% 40.53% 53.72% 260.60% 12.13% 24.72% 100.00%
NOSH 689,998 683,241 603,760 3,295,000 204,545 499,999 1,445,000 -11.59% YoY % 0.99% 13.16% -81.68% 1,510.89% -59.09% -65.40% - Horiz. % 47.75% 47.28% 41.78% 228.03% 14.16% 34.60% 100.00%
Ratio Analysis 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -6.59 % -25.07 % 2.17 % 2.80 % 2.45 % -15.33 % -12.68 % -10.33% YoY % 73.71% -1,255.30% -22.50% 14.29% 115.98% -20.90% - Horiz. % 51.97% 197.71% -17.11% -22.08% -19.32% 120.90% 100.00%
ROE -3.34 % -46.69 % 1.35 % 0.97 % 11.41 % -17.96 % -4.01 % -3.00% YoY % 92.85% -3,558.52% 39.18% -91.50% 163.53% -347.88% - Horiz. % 83.29% 1,164.34% -33.67% -24.19% -284.54% 447.88% 100.00%
Per Share 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 9.46 12.78 8.75 0.96 16.06 5.88 2.38 25.85% YoY % -25.98% 46.06% 811.46% -94.02% 173.13% 147.06% - Horiz. % 397.48% 536.97% 367.65% 40.34% 674.79% 247.06% 100.00%
EPS -0.21 -2.80 0.12 0.08 0.68 -0.90 -0.28 -4.68% YoY % 92.50% -2,433.33% 50.00% -88.24% 175.56% -221.43% - Horiz. % 75.00% 1,000.00% -42.86% -28.57% -242.86% 321.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0627 0.0600 0.0900 0.0800 0.0600 0.0500 0.0700 -1.82% YoY % 4.50% -33.33% 12.50% 33.33% 20.00% -28.57% - Horiz. % 89.57% 85.71% 128.57% 114.29% 85.71% 71.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 751,564 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 8.68 11.62 7.03 4.23 4.37 3.91 4.58 11.24% YoY % -25.30% 65.29% 66.19% -3.20% 11.76% -14.63% - Horiz. % 189.52% 253.71% 153.49% 92.36% 95.41% 85.37% 100.00%
EPS -0.19 -2.55 0.10 0.34 0.19 -0.60 -0.54 -15.97% YoY % 92.55% -2,650.00% -70.59% 78.95% 131.67% -11.11% - Horiz. % 35.19% 472.22% -18.52% -62.96% -35.19% 111.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0576 0.0545 0.0723 0.3507 0.0163 0.0333 0.1346 -13.19% YoY % 5.69% -24.62% -79.38% 2,051.53% -51.05% -75.26% - Horiz. % 42.79% 40.49% 53.71% 260.55% 12.11% 24.74% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.1350 0.0750 0.1000 0.1500 0.0800 0.0600 0.0700 -
P/RPS 1.43 0.59 1.14 15.55 0.50 1.02 2.94 -11.31% YoY % 142.37% -48.25% -92.67% 3,010.00% -50.98% -65.31% - Horiz. % 48.64% 20.07% 38.78% 528.91% 17.01% 34.69% 100.00%
P/EPS -64.46 -2.68 82.03 193.22 11.69 -6.68 -24.96 17.12% YoY % -2,305.22% -103.27% -57.55% 1,552.87% 275.00% 73.24% - Horiz. % 258.25% 10.74% -328.65% -774.12% -46.83% 26.76% 100.00%
EY -1.55 -37.35 1.22 0.52 8.56 -14.97 -4.01 -14.64% YoY % 95.85% -3,161.48% 134.62% -93.93% 157.18% -273.32% - Horiz. % 38.65% 931.42% -30.42% -12.97% -213.47% 373.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.15 1.25 1.11 1.88 1.33 1.20 1.00 13.60% YoY % 72.00% 12.61% -40.96% 41.35% 10.83% 20.00% - Horiz. % 215.00% 125.00% 111.00% 188.00% 133.00% 120.00% 100.00%
Price Multiplier on Announcement Date 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 22/08/16 27/08/15 28/08/14 28/08/13 22/08/12 -
Price 0.1650 0.0750 0.1000 0.1050 0.1250 0.0650 0.0800 -
P/RPS 1.74 0.59 1.14 10.89 0.78 1.11 3.36 -10.38% YoY % 194.92% -48.25% -89.53% 1,296.15% -29.73% -66.96% - Horiz. % 51.79% 17.56% 33.93% 324.11% 23.21% 33.04% 100.00%
P/EPS -78.79 -2.68 82.03 135.25 18.26 -7.24 -28.53 18.44% YoY % -2,839.93% -103.27% -39.35% 640.69% 352.21% 74.62% - Horiz. % 276.17% 9.39% -287.52% -474.06% -64.00% 25.38% 100.00%
EY -1.27 -37.35 1.22 0.74 5.48 -13.82 -3.51 -15.58% YoY % 96.60% -3,161.48% 64.86% -86.50% 139.65% -293.73% - Horiz. % 36.18% 1,064.10% -34.76% -21.08% -156.13% 393.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.63 1.25 1.11 1.31 2.08 1.30 1.14 14.94% YoY % 110.40% 12.61% -15.27% -37.02% 60.00% 14.04% - Horiz. % 230.70% 109.65% 97.37% 114.91% 182.46% 114.04% 100.00%
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
NMSC_1Qtr_report_FY1516.pdf 
